BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 7 Bellemeade Circle, Largo, Florida 33770, United States

3 bed • 2 bath • 9 guests • $429,000

BNB

Calc

Annual Revenue

$42,887

Profit (Cash Flow)

-$5,307

Cap Rate

5.5%

Annual Revenue

$42,887

AirDNA projects $284/night at 66% occupancy ($68,461). Airbtics projects $206/night at 57% occupancy ($42,886). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 57% occupancy rate, $206 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
Revenue$31,043$40,237$59,884$82,096
Occupancy47%59%69%71%
Nightly Rate$170$178$230$309

Seasonality (Profit by Month)

Sign up to view the full seasonality chart


Return Metrics

-4.95% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$5,307-$10,614-$15,922-$21,229-$26,536-$53,073-$159,220
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$343,200$343,200$343,200$343,200$343,200$343,200$343,200
Down Payment$85,800$85,800$85,800$85,800$85,800$85,800$85,800
Property Appreciation$12,870$26,126$39,779$53,843$68,328$147,540$612,295
Total Return$436,562$444,511$452,857$461,613$470,791$523,466$882,075

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-4.95%

Cap Rate

5.5%

Return on Investment

10.98%

property-location

7 Bellemeade Cir Largo, Florida, 33770-2234

3 bed • 2 bath • 9 guests

Est. $2,058/mo

Agent

Inquire about this property

Contact Agent

$417,300

Zestimate

Largo

Guide

Zoning

Guide


Laws

$42,887

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $284/night at 66% occupancy ($68,461.33). Airbtics projects $206/night at 57% occupancy ($42,886).

Top 51% of comparables

Top 31% of comparables


Seasonality

Sign up to view the full seasonality chart

-$5,307

Profit

Revenue

$42,887

Operating Expenses

$19,255

Operating Income

$23,632

Mortgage & Taxes

$28,939

Profit (Cash Flow)

-$5,307

$107,170

Cash Investment

Down Payment

$85,800

Renos & Furnishing

$8,500

Closing Costs

$12,870

Total

$107,170

DSCR Ratio

Weak

0.82

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-4.95%

Cap Rate

5.5%

Profit (Cummulative)

-$5,307

$343,200

$8,500

$12,870

$0

Total Gain

$11,777

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$20,361

Deductible property tax

$4,247

Your total deduction

$99,006

Your adjusted annual income

$150,000 - $99,006 = $50,994


Taxes on $50,994 (30%)

$15,298

Your old tax bill

$45,000

Your new tax bill

$15,298


Estimated tax savings

$29,702

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com